Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.98% first-year return on $369k initial cash invested.
-17.98%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$6,000
Rent
-$5,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,000 income − $11,535 expenses = $5,535 out of pocket
Investment Breakdown
|
Purchase Price
$1674k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$335k
Closing costs
1%
$16,738
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,000
Total Expenses
$11,535
Mortgage P&I
141%
$8,464
Property Taxes
7%
$403
Home Insurance
10%
$628
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660